贷款14万（公积金贷款）房贷，还款11年的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：14万
还款月数：11年
每月还款：1262.88元
利息总额：2.67万
本息合计：16.67万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 1262.88 | 379.17 | 883.72 | 139116.28 |
| 2 | 2024-12 | 1262.88 | 376.77 | 886.11 | 138230.18 |
| 3 | 2025-01 | 1262.88 | 374.37 | 888.51 | 137341.67 |
| 4 | 2025-02 | 1262.88 | 371.97 | 890.91 | 136450.75 |
| 5 | 2025-03 | 1262.88 | 369.55 | 893.33 | 135557.43 |
| 6 | 2025-04 | 1262.88 | 367.13 | 895.75 | 134661.68 |
| 7 | 2025-05 | 1262.88 | 364.71 | 898.17 | 133763.51 |
| 8 | 2025-06 | 1262.88 | 362.28 | 900.61 | 132862.90 |
| 9 | 2025-07 | 1262.88 | 359.84 | 903.04 | 131959.85 |
| 10 | 2025-08 | 1262.88 | 357.39 | 905.49 | 131054.36 |
| 11 | 2025-09 | 1262.88 | 354.94 | 907.94 | 130146.42 |
| 12 | 2025-10 | 1262.88 | 352.48 | 910.40 | 129236.02 |
| 13 | 2025-11 | 1262.88 | 350.01 | 912.87 | 128323.15 |
| 14 | 2025-12 | 1262.88 | 347.54 | 915.34 | 127407.81 |
| 15 | 2026-01 | 1262.88 | 345.06 | 917.82 | 126489.99 |
| 16 | 2026-02 | 1262.88 | 342.58 | 920.30 | 125569.69 |
| 17 | 2026-03 | 1262.88 | 340.08 | 922.80 | 124646.89 |
| 18 | 2026-04 | 1262.88 | 337.59 | 925.30 | 123721.59 |
| 19 | 2026-05 | 1262.88 | 335.08 | 927.80 | 122793.79 |
| 20 | 2026-06 | 1262.88 | 332.57 | 930.32 | 121863.48 |
| 21 | 2026-07 | 1262.88 | 330.05 | 932.83 | 120930.64 |
| 22 | 2026-08 | 1262.88 | 327.52 | 935.36 | 119995.28 |
| 23 | 2026-09 | 1262.88 | 324.99 | 937.89 | 119057.39 |
| 24 | 2026-10 | 1262.88 | 322.45 | 940.43 | 118116.95 |
| 25 | 2026-11 | 1262.88 | 319.90 | 942.98 | 117173.97 |
| 26 | 2026-12 | 1262.88 | 317.35 | 945.54 | 116228.43 |
| 27 | 2027-01 | 1262.88 | 314.79 | 948.10 | 115280.34 |
| 28 | 2027-02 | 1262.88 | 312.22 | 950.66 | 114329.67 |
| 29 | 2027-03 | 1262.88 | 309.64 | 953.24 | 113376.43 |
| 30 | 2027-04 | 1262.88 | 307.06 | 955.82 | 112420.61 |
| 31 | 2027-05 | 1262.88 | 304.47 | 958.41 | 111462.20 |
| 32 | 2027-06 | 1262.88 | 301.88 | 961.01 | 110501.20 |
| 33 | 2027-07 | 1262.88 | 299.27 | 963.61 | 109537.59 |
| 34 | 2027-08 | 1262.88 | 296.66 | 966.22 | 108571.37 |
| 35 | 2027-09 | 1262.88 | 294.05 | 968.83 | 107602.54 |
| 36 | 2027-10 | 1262.88 | 291.42 | 971.46 | 106631.08 |
| 37 | 2027-11 | 1262.88 | 288.79 | 974.09 | 105656.99 |
| 38 | 2027-12 | 1262.88 | 286.15 | 976.73 | 104680.26 |
| 39 | 2028-01 | 1262.88 | 283.51 | 979.37 | 103700.89 |
| 40 | 2028-02 | 1262.88 | 280.86 | 982.03 | 102718.87 |
| 41 | 2028-03 | 1262.88 | 278.20 | 984.68 | 101734.18 |
| 42 | 2028-04 | 1262.88 | 275.53 | 987.35 | 100746.83 |
| 43 | 2028-05 | 1262.88 | 272.86 | 990.03 | 99756.80 |
| 44 | 2028-06 | 1262.88 | 270.17 | 992.71 | 98764.10 |
| 45 | 2028-07 | 1262.88 | 267.49 | 995.40 | 97768.70 |
| 46 | 2028-08 | 1262.88 | 264.79 | 998.09 | 96770.61 |
| 47 | 2028-09 | 1262.88 | 262.09 | 1000.79 | 95769.81 |
| 48 | 2028-10 | 1262.88 | 259.38 | 1003.51 | 94766.31 |
| 49 | 2028-11 | 1262.88 | 256.66 | 1006.22 | 93760.09 |
| 50 | 2028-12 | 1262.88 | 253.93 | 1008.95 | 92751.14 |
| 51 | 2029-01 | 1262.88 | 251.20 | 1011.68 | 91739.46 |
| 52 | 2029-02 | 1262.88 | 248.46 | 1014.42 | 90725.04 |
| 53 | 2029-03 | 1262.88 | 245.71 | 1017.17 | 89707.87 |
| 54 | 2029-04 | 1262.88 | 242.96 | 1019.92 | 88687.94 |
| 55 | 2029-05 | 1262.88 | 240.20 | 1022.69 | 87665.26 |
| 56 | 2029-06 | 1262.88 | 237.43 | 1025.46 | 86639.80 |
| 57 | 2029-07 | 1262.88 | 234.65 | 1028.23 | 85611.57 |
| 58 | 2029-08 | 1262.88 | 231.86 | 1031.02 | 84580.55 |
| 59 | 2029-09 | 1262.88 | 229.07 | 1033.81 | 83546.75 |
| 60 | 2029-10 | 1262.88 | 226.27 | 1036.61 | 82510.14 |
| 61 | 2029-11 | 1262.88 | 223.46 | 1039.42 | 81470.72 |
| 62 | 2029-12 | 1262.88 | 220.65 | 1042.23 | 80428.49 |
| 63 | 2030-01 | 1262.88 | 217.83 | 1045.05 | 79383.43 |
| 64 | 2030-02 | 1262.88 | 215.00 | 1047.89 | 78335.55 |
| 65 | 2030-03 | 1262.88 | 212.16 | 1050.72 | 77284.82 |
| 66 | 2030-04 | 1262.88 | 209.31 | 1053.57 | 76231.26 |
| 67 | 2030-05 | 1262.88 | 206.46 | 1056.42 | 75174.83 |
| 68 | 2030-06 | 1262.88 | 203.60 | 1059.28 | 74115.55 |
| 69 | 2030-07 | 1262.88 | 200.73 | 1062.15 | 73053.40 |
| 70 | 2030-08 | 1262.88 | 197.85 | 1065.03 | 71988.37 |
| 71 | 2030-09 | 1262.88 | 194.97 | 1067.91 | 70920.46 |
| 72 | 2030-10 | 1262.88 | 192.08 | 1070.81 | 69849.65 |
| 73 | 2030-11 | 1262.88 | 189.18 | 1073.71 | 68775.94 |
| 74 | 2030-12 | 1262.88 | 186.27 | 1076.61 | 67699.33 |
| 75 | 2031-01 | 1262.88 | 183.35 | 1079.53 | 66619.80 |
| 76 | 2031-02 | 1262.88 | 180.43 | 1082.45 | 65537.35 |
| 77 | 2031-03 | 1262.88 | 177.50 | 1085.38 | 64451.96 |
| 78 | 2031-04 | 1262.88 | 174.56 | 1088.32 | 63363.64 |
| 79 | 2031-05 | 1262.88 | 171.61 | 1091.27 | 62272.37 |
| 80 | 2031-06 | 1262.88 | 168.65 | 1094.23 | 61178.14 |
| 81 | 2031-07 | 1262.88 | 165.69 | 1097.19 | 60080.95 |
| 82 | 2031-08 | 1262.88 | 162.72 | 1100.16 | 58980.79 |
| 83 | 2031-09 | 1262.88 | 159.74 | 1103.14 | 57877.64 |
| 84 | 2031-10 | 1262.88 | 156.75 | 1106.13 | 56771.51 |
| 85 | 2031-11 | 1262.88 | 153.76 | 1109.13 | 55662.39 |
| 86 | 2031-12 | 1262.88 | 150.75 | 1112.13 | 54550.26 |
| 87 | 2032-01 | 1262.88 | 147.74 | 1115.14 | 53435.12 |
| 88 | 2032-02 | 1262.88 | 144.72 | 1118.16 | 52316.95 |
| 89 | 2032-03 | 1262.88 | 141.69 | 1121.19 | 51195.76 |
| 90 | 2032-04 | 1262.88 | 138.66 | 1124.23 | 50071.54 |
| 91 | 2032-05 | 1262.88 | 135.61 | 1127.27 | 48944.27 |
| 92 | 2032-06 | 1262.88 | 132.56 | 1130.32 | 47813.94 |
| 93 | 2032-07 | 1262.88 | 129.50 | 1133.39 | 46680.56 |
| 94 | 2032-08 | 1262.88 | 126.43 | 1136.46 | 45544.10 |
| 95 | 2032-09 | 1262.88 | 123.35 | 1139.53 | 44404.57 |
| 96 | 2032-10 | 1262.88 | 120.26 | 1142.62 | 43261.95 |
| 97 | 2032-11 | 1262.88 | 117.17 | 1145.71 | 42116.23 |
| 98 | 2032-12 | 1262.88 | 114.06 | 1148.82 | 40967.42 |
| 99 | 2033-01 | 1262.88 | 110.95 | 1151.93 | 39815.49 |
| 100 | 2033-02 | 1262.88 | 107.83 | 1155.05 | 38660.44 |
| 101 | 2033-03 | 1262.88 | 104.71 | 1158.18 | 37502.26 |
| 102 | 2033-04 | 1262.88 | 101.57 | 1161.31 | 36340.95 |
| 103 | 2033-05 | 1262.88 | 98.42 | 1164.46 | 35176.49 |
| 104 | 2033-06 | 1262.88 | 95.27 | 1167.61 | 34008.88 |
| 105 | 2033-07 | 1262.88 | 92.11 | 1170.77 | 32838.11 |
| 106 | 2033-08 | 1262.88 | 88.94 | 1173.95 | 31664.16 |
| 107 | 2033-09 | 1262.88 | 85.76 | 1177.12 | 30487.04 |
| 108 | 2033-10 | 1262.88 | 82.57 | 1180.31 | 29306.72 |
| 109 | 2033-11 | 1262.88 | 79.37 | 1183.51 | 28123.21 |
| 110 | 2033-12 | 1262.88 | 76.17 | 1186.71 | 26936.50 |
| 111 | 2034-01 | 1262.88 | 72.95 | 1189.93 | 25746.57 |
| 112 | 2034-02 | 1262.88 | 69.73 | 1193.15 | 24553.42 |
| 113 | 2034-03 | 1262.88 | 66.50 | 1196.38 | 23357.04 |
| 114 | 2034-04 | 1262.88 | 63.26 | 1199.62 | 22157.41 |
| 115 | 2034-05 | 1262.88 | 60.01 | 1202.87 | 20954.54 |
| 116 | 2034-06 | 1262.88 | 56.75 | 1206.13 | 19748.41 |
| 117 | 2034-07 | 1262.88 | 53.49 | 1209.40 | 18539.01 |
| 118 | 2034-08 | 1262.88 | 50.21 | 1212.67 | 17326.34 |
| 119 | 2034-09 | 1262.88 | 46.93 | 1215.96 | 16110.39 |
| 120 | 2034-10 | 1262.88 | 43.63 | 1219.25 | 14891.14 |
| 121 | 2034-11 | 1262.88 | 40.33 | 1222.55 | 13668.58 |
| 122 | 2034-12 | 1262.88 | 37.02 | 1225.86 | 12442.72 |
| 123 | 2035-01 | 1262.88 | 33.70 | 1229.18 | 11213.54 |
| 124 | 2035-02 | 1262.88 | 30.37 | 1232.51 | 9981.03 |
| 125 | 2035-03 | 1262.88 | 27.03 | 1235.85 | 8745.18 |
| 126 | 2035-04 | 1262.88 | 23.68 | 1239.20 | 7505.98 |
| 127 | 2035-05 | 1262.88 | 20.33 | 1242.55 | 6263.43 |
| 128 | 2035-06 | 1262.88 | 16.96 | 1245.92 | 5017.51 |
| 129 | 2035-07 | 1262.88 | 13.59 | 1249.29 | 3768.22 |
| 130 | 2035-08 | 1262.88 | 10.21 | 1252.68 | 2515.54 |
| 131 | 2035-09 | 1262.88 | 6.81 | 1256.07 | 1259.47 |
| 132 | 2035-10 | 1262.88 | 3.41 | 1259.47 | 0.00 |
等额本金还款方式：
贷款总额：14万
还款月数：11年
首月还款：1439.77元
每月递减：2.87元
利息总额：2.52万
本息合计：16.52万
节省利息：1485.82元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 1439.77 | 379.17 | 1060.61 | 138939.39 |
| 2 | 2024-12 | 1436.90 | 376.29 | 1060.61 | 137878.79 |
| 3 | 2025-01 | 1434.03 | 373.42 | 1060.61 | 136818.18 |
| 4 | 2025-02 | 1431.16 | 370.55 | 1060.61 | 135757.58 |
| 5 | 2025-03 | 1428.28 | 367.68 | 1060.61 | 134696.97 |
| 6 | 2025-04 | 1425.41 | 364.80 | 1060.61 | 133636.36 |
| 7 | 2025-05 | 1422.54 | 361.93 | 1060.61 | 132575.76 |
| 8 | 2025-06 | 1419.67 | 359.06 | 1060.61 | 131515.15 |
| 9 | 2025-07 | 1416.79 | 356.19 | 1060.61 | 130454.55 |
| 10 | 2025-08 | 1413.92 | 353.31 | 1060.61 | 129393.94 |
| 11 | 2025-09 | 1411.05 | 350.44 | 1060.61 | 128333.33 |
| 12 | 2025-10 | 1408.18 | 347.57 | 1060.61 | 127272.73 |
| 13 | 2025-11 | 1405.30 | 344.70 | 1060.61 | 126212.12 |
| 14 | 2025-12 | 1402.43 | 341.82 | 1060.61 | 125151.52 |
| 15 | 2026-01 | 1399.56 | 338.95 | 1060.61 | 124090.91 |
| 16 | 2026-02 | 1396.69 | 336.08 | 1060.61 | 123030.30 |
| 17 | 2026-03 | 1393.81 | 333.21 | 1060.61 | 121969.70 |
| 18 | 2026-04 | 1390.94 | 330.33 | 1060.61 | 120909.09 |
| 19 | 2026-05 | 1388.07 | 327.46 | 1060.61 | 119848.48 |
| 20 | 2026-06 | 1385.20 | 324.59 | 1060.61 | 118787.88 |
| 21 | 2026-07 | 1382.32 | 321.72 | 1060.61 | 117727.27 |
| 22 | 2026-08 | 1379.45 | 318.84 | 1060.61 | 116666.67 |
| 23 | 2026-09 | 1376.58 | 315.97 | 1060.61 | 115606.06 |
| 24 | 2026-10 | 1373.71 | 313.10 | 1060.61 | 114545.45 |
| 25 | 2026-11 | 1370.83 | 310.23 | 1060.61 | 113484.85 |
| 26 | 2026-12 | 1367.96 | 307.35 | 1060.61 | 112424.24 |
| 27 | 2027-01 | 1365.09 | 304.48 | 1060.61 | 111363.64 |
| 28 | 2027-02 | 1362.22 | 301.61 | 1060.61 | 110303.03 |
| 29 | 2027-03 | 1359.34 | 298.74 | 1060.61 | 109242.42 |
| 30 | 2027-04 | 1356.47 | 295.86 | 1060.61 | 108181.82 |
| 31 | 2027-05 | 1353.60 | 292.99 | 1060.61 | 107121.21 |
| 32 | 2027-06 | 1350.73 | 290.12 | 1060.61 | 106060.61 |
| 33 | 2027-07 | 1347.85 | 287.25 | 1060.61 | 105000.00 |
| 34 | 2027-08 | 1344.98 | 284.38 | 1060.61 | 103939.39 |
| 35 | 2027-09 | 1342.11 | 281.50 | 1060.61 | 102878.79 |
| 36 | 2027-10 | 1339.24 | 278.63 | 1060.61 | 101818.18 |
| 37 | 2027-11 | 1336.36 | 275.76 | 1060.61 | 100757.58 |
| 38 | 2027-12 | 1333.49 | 272.89 | 1060.61 | 99696.97 |
| 39 | 2028-01 | 1330.62 | 270.01 | 1060.61 | 98636.36 |
| 40 | 2028-02 | 1327.75 | 267.14 | 1060.61 | 97575.76 |
| 41 | 2028-03 | 1324.87 | 264.27 | 1060.61 | 96515.15 |
| 42 | 2028-04 | 1322.00 | 261.40 | 1060.61 | 95454.55 |
| 43 | 2028-05 | 1319.13 | 258.52 | 1060.61 | 94393.94 |
| 44 | 2028-06 | 1316.26 | 255.65 | 1060.61 | 93333.33 |
| 45 | 2028-07 | 1313.38 | 252.78 | 1060.61 | 92272.73 |
| 46 | 2028-08 | 1310.51 | 249.91 | 1060.61 | 91212.12 |
| 47 | 2028-09 | 1307.64 | 247.03 | 1060.61 | 90151.52 |
| 48 | 2028-10 | 1304.77 | 244.16 | 1060.61 | 89090.91 |
| 49 | 2028-11 | 1301.89 | 241.29 | 1060.61 | 88030.30 |
| 50 | 2028-12 | 1299.02 | 238.42 | 1060.61 | 86969.70 |
| 51 | 2029-01 | 1296.15 | 235.54 | 1060.61 | 85909.09 |
| 52 | 2029-02 | 1293.28 | 232.67 | 1060.61 | 84848.48 |
| 53 | 2029-03 | 1290.40 | 229.80 | 1060.61 | 83787.88 |
| 54 | 2029-04 | 1287.53 | 226.93 | 1060.61 | 82727.27 |
| 55 | 2029-05 | 1284.66 | 224.05 | 1060.61 | 81666.67 |
| 56 | 2029-06 | 1281.79 | 221.18 | 1060.61 | 80606.06 |
| 57 | 2029-07 | 1278.91 | 218.31 | 1060.61 | 79545.45 |
| 58 | 2029-08 | 1276.04 | 215.44 | 1060.61 | 78484.85 |
| 59 | 2029-09 | 1273.17 | 212.56 | 1060.61 | 77424.24 |
| 60 | 2029-10 | 1270.30 | 209.69 | 1060.61 | 76363.64 |
| 61 | 2029-11 | 1267.42 | 206.82 | 1060.61 | 75303.03 |
| 62 | 2029-12 | 1264.55 | 203.95 | 1060.61 | 74242.42 |
| 63 | 2030-01 | 1261.68 | 201.07 | 1060.61 | 73181.82 |
| 64 | 2030-02 | 1258.81 | 198.20 | 1060.61 | 72121.21 |
| 65 | 2030-03 | 1255.93 | 195.33 | 1060.61 | 71060.61 |
| 66 | 2030-04 | 1253.06 | 192.46 | 1060.61 | 70000.00 |
| 67 | 2030-05 | 1250.19 | 189.58 | 1060.61 | 68939.39 |
| 68 | 2030-06 | 1247.32 | 186.71 | 1060.61 | 67878.79 |
| 69 | 2030-07 | 1244.44 | 183.84 | 1060.61 | 66818.18 |
| 70 | 2030-08 | 1241.57 | 180.97 | 1060.61 | 65757.58 |
| 71 | 2030-09 | 1238.70 | 178.09 | 1060.61 | 64696.97 |
| 72 | 2030-10 | 1235.83 | 175.22 | 1060.61 | 63636.36 |
| 73 | 2030-11 | 1232.95 | 172.35 | 1060.61 | 62575.76 |
| 74 | 2030-12 | 1230.08 | 169.48 | 1060.61 | 61515.15 |
| 75 | 2031-01 | 1227.21 | 166.60 | 1060.61 | 60454.55 |
| 76 | 2031-02 | 1224.34 | 163.73 | 1060.61 | 59393.94 |
| 77 | 2031-03 | 1221.46 | 160.86 | 1060.61 | 58333.33 |
| 78 | 2031-04 | 1218.59 | 157.99 | 1060.61 | 57272.73 |
| 79 | 2031-05 | 1215.72 | 155.11 | 1060.61 | 56212.12 |
| 80 | 2031-06 | 1212.85 | 152.24 | 1060.61 | 55151.52 |
| 81 | 2031-07 | 1209.97 | 149.37 | 1060.61 | 54090.91 |
| 82 | 2031-08 | 1207.10 | 146.50 | 1060.61 | 53030.30 |
| 83 | 2031-09 | 1204.23 | 143.62 | 1060.61 | 51969.70 |
| 84 | 2031-10 | 1201.36 | 140.75 | 1060.61 | 50909.09 |
| 85 | 2031-11 | 1198.48 | 137.88 | 1060.61 | 49848.48 |
| 86 | 2031-12 | 1195.61 | 135.01 | 1060.61 | 48787.88 |
| 87 | 2032-01 | 1192.74 | 132.13 | 1060.61 | 47727.27 |
| 88 | 2032-02 | 1189.87 | 129.26 | 1060.61 | 46666.67 |
| 89 | 2032-03 | 1186.99 | 126.39 | 1060.61 | 45606.06 |
| 90 | 2032-04 | 1184.12 | 123.52 | 1060.61 | 44545.45 |
| 91 | 2032-05 | 1181.25 | 120.64 | 1060.61 | 43484.85 |
| 92 | 2032-06 | 1178.38 | 117.77 | 1060.61 | 42424.24 |
| 93 | 2032-07 | 1175.51 | 114.90 | 1060.61 | 41363.64 |
| 94 | 2032-08 | 1172.63 | 112.03 | 1060.61 | 40303.03 |
| 95 | 2032-09 | 1169.76 | 109.15 | 1060.61 | 39242.42 |
| 96 | 2032-10 | 1166.89 | 106.28 | 1060.61 | 38181.82 |
| 97 | 2032-11 | 1164.02 | 103.41 | 1060.61 | 37121.21 |
| 98 | 2032-12 | 1161.14 | 100.54 | 1060.61 | 36060.61 |
| 99 | 2033-01 | 1158.27 | 97.66 | 1060.61 | 35000.00 |
| 100 | 2033-02 | 1155.40 | 94.79 | 1060.61 | 33939.39 |
| 101 | 2033-03 | 1152.53 | 91.92 | 1060.61 | 32878.79 |
| 102 | 2033-04 | 1149.65 | 89.05 | 1060.61 | 31818.18 |
| 103 | 2033-05 | 1146.78 | 86.17 | 1060.61 | 30757.58 |
| 104 | 2033-06 | 1143.91 | 83.30 | 1060.61 | 29696.97 |
| 105 | 2033-07 | 1141.04 | 80.43 | 1060.61 | 28636.36 |
| 106 | 2033-08 | 1138.16 | 77.56 | 1060.61 | 27575.76 |
| 107 | 2033-09 | 1135.29 | 74.68 | 1060.61 | 26515.15 |
| 108 | 2033-10 | 1132.42 | 71.81 | 1060.61 | 25454.55 |
| 109 | 2033-11 | 1129.55 | 68.94 | 1060.61 | 24393.94 |
| 110 | 2033-12 | 1126.67 | 66.07 | 1060.61 | 23333.33 |
| 111 | 2034-01 | 1123.80 | 63.19 | 1060.61 | 22272.73 |
| 112 | 2034-02 | 1120.93 | 60.32 | 1060.61 | 21212.12 |
| 113 | 2034-03 | 1118.06 | 57.45 | 1060.61 | 20151.52 |
| 114 | 2034-04 | 1115.18 | 54.58 | 1060.61 | 19090.91 |
| 115 | 2034-05 | 1112.31 | 51.70 | 1060.61 | 18030.30 |
| 116 | 2034-06 | 1109.44 | 48.83 | 1060.61 | 16969.70 |
| 117 | 2034-07 | 1106.57 | 45.96 | 1060.61 | 15909.09 |
| 118 | 2034-08 | 1103.69 | 43.09 | 1060.61 | 14848.48 |
| 119 | 2034-09 | 1100.82 | 40.21 | 1060.61 | 13787.88 |
| 120 | 2034-10 | 1097.95 | 37.34 | 1060.61 | 12727.27 |
| 121 | 2034-11 | 1095.08 | 34.47 | 1060.61 | 11666.67 |
| 122 | 2034-12 | 1092.20 | 31.60 | 1060.61 | 10606.06 |
| 123 | 2035-01 | 1089.33 | 28.72 | 1060.61 | 9545.45 |
| 124 | 2035-02 | 1086.46 | 25.85 | 1060.61 | 8484.85 |
| 125 | 2035-03 | 1083.59 | 22.98 | 1060.61 | 7424.24 |
| 126 | 2035-04 | 1080.71 | 20.11 | 1060.61 | 6363.64 |
| 127 | 2035-05 | 1077.84 | 17.23 | 1060.61 | 5303.03 |
| 128 | 2035-06 | 1074.97 | 14.36 | 1060.61 | 4242.42 |
| 129 | 2035-07 | 1072.10 | 11.49 | 1060.61 | 3181.82 |
| 130 | 2035-08 | 1069.22 | 8.62 | 1060.61 | 2121.21 |
| 131 | 2035-09 | 1066.35 | 5.74 | 1060.61 | 1060.61 |
| 132 | 2035-10 | 1063.48 | 2.87 | 1060.61 | 0.00 |